Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Nike
NKE
5
Amazon
AMZN
(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | ---- | -1,126.11%-487.98M | ---- | -437.59%-39.8M | ---- | -10.82%11.79M | ---- | -20.98%13.22M | ---- | -9.33%16.73M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | ---- | ---- | ---- | 66.46%-6.48M | ---- | -23.41%-19.32M | ---- | -124.39%-15.65M | ---- | -3,013.84%-6.98M |
Impairment and provisions: | ---- | 1,178.46%417.92M | ---- | 377.35%32.69M | ---- | 201.48%6.85M | ---- | -28,016.67%-6.75M | ---- | -100.81%-24K |
-Impairmen of inventory (reversal) | ---- | ---- | ---- | -342.86%-1.67M | ---- | 351.32%686K | ---- | 733.33%152K | ---- | -103.74%-24K |
-Impairment of goodwill | ---- | 4,328.34%52.03M | ---- | --1.18M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other impairments and provisions | ---- | 1,002.72%365.88M | ---- | 438.46%33.18M | ---- | 189.30%6.16M | ---- | ---6.9M | ---- | ---- |
Revaluation surplus: | ---- | 698.41%14.1M | ---- | 141.59%1.77M | ---- | 30.54%731K | ---- | 143.14%560K | ---- | -427.78%-1.3M |
-Fair value of investment properties (increase) | ---- | 698.41%14.1M | ---- | 141.59%1.77M | ---- | 30.54%731K | ---- | 143.14%560K | ---- | -411.02%-1.3M |
Asset sale loss (gain): | ---- | ---- | ---- | ---- | ---- | ---2.69M | ---- | ---- | ---- | ---- |
-Loss (gain) from sale of subsidiary company | ---- | ---- | ---- | ---- | ---- | ---685K | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---- | ---- | ---- | ---- | ---- | ---2M | ---- | ---- | ---- | ---- |
Depreciation and amortization: | ---- | -59.77%2.15M | ---- | -21.61%5.34M | ---- | -23.25%6.82M | ---- | -2.78%8.88M | ---- | 17.98%9.13M |
Financial expense | ---- | -27.67%9.72M | ---- | -24.69%13.44M | ---- | -31.87%17.85M | ---- | 60.07%26.19M | ---- | 148.16%16.36M |
Special items | ---- | ---- | ---- | 335.84%11.9M | ---- | -197.53%-5.05M | ---- | -76.13%5.18M | ---- | 1,990.26%21.68M |
Operating profit before the change of operating capital | ---- | -333.79%-44.1M | ---- | 11.06%18.86M | ---- | -46.31%16.98M | ---- | -43.12%31.63M | ---- | 49.18%55.61M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | ---- | -104.86%-230K | ---- | -56.84%4.73M | ---- | 604.79%10.95M | ---- | -107.41%-2.17M | ---- | 864.46%29.27M |
Accounts receivable (increase)decrease | ---- | 76.14%-25.92M | ---- | -1,041.99%-108.67M | ---- | 19.04%11.54M | ---- | 136.54%9.69M | ---- | 56.54%-26.52M |
Accounts payable increase (decrease) | ---- | -37.72%14.1M | ---- | 278.51%22.64M | ---- | 46.38%-12.68M | ---- | -284.53%-23.65M | ---- | -80.38%12.82M |
Special items for working capital changes | ---- | 417.25%55.58M | ---- | -2.41%-17.52M | ---- | 75.83%-17.11M | ---- | 10.48%-70.79M | ---- | 48.52%-79.08M |
Cash from business operations | -105.75%-3.95M | 99.29%-567K | 167.88%68.64M | -925.80%-79.96M | -288.71%-101.12M | 117.52%9.68M | 229.75%53.59M | -599.44%-55.28M | 52.68%-41.3M | 93.18%-7.9M |
Other taxs | ---- | ---- | ---- | ---- | ---- | 89.10%-109K | 72.65%-437K | 67.13%-1M | 81.03%-1.6M | 7.43%-3.04M |
Net cash from operations | -105.75%-3.95M | 99.29%-567K | 167.88%68.64M | -935.20%-79.96M | -290.26%-101.12M | 117.01%9.57M | 223.90%53.15M | -414.20%-56.28M | 56.60%-42.9M | 90.81%-10.95M |
Cash flow from investment activities | ||||||||||
Interest received - investment | ---- | -95.77%11K | ---- | 229.11%260K | 12,307.14%3.47M | 14.49%79K | -99.18%28K | -96.85%69K | --3.4M | 877.68%2.19M |
Loan receivable (increase) decrease | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 102.87%4.51M | --7.68M | -1,974.40%-157.03M |
Sale of fixed assets | ---- | ---- | ---- | ---- | --10K | ---- | ---- | ---- | --51K | ---- |
Purchase of fixed assets | ---- | ---- | ---- | ---- | ---- | 91.97%-374K | ---- | -480.92%-4.66M | ---184K | -8,811.11%-802K |
Acquisition of subsidiaries | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --196K | ---- | ---- |
Cash on investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---11.26M |
Other items in the investment business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --75K |
Net cash from investment operations | ---- | -95.77%11K | ---- | 188.14%260K | 12,342.86%3.48M | -365.77%-295K | -99.74%28K | 100.07%111K | 157.74%10.95M | -2,265.64%-166.83M |
Net cash before financing | -105.75%-3.95M | 99.30%-556K | 170.30%68.64M | -958.95%-79.7M | -283.61%-97.63M | 116.52%9.28M | 266.43%53.18M | 68.40%-56.17M | 72.87%-31.95M | -40.87%-177.77M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | -88.37%10.04M | --111.96M | -50.75%86.34M | ---- | 54.58%175.3M | 2,313.82%120.69M | 8.72%113.4M |
Refund | ---- | 99.68%-577K | 46.77%-73.31M | -208.66%-178.41M | -1,827.83%-137.72M | 48.24%-57.8M | 92.06%-7.14M | -8.42%-111.68M | ---90M | -15.08%-103M |
Issuing shares | ---- | ---- | ---- | --228.41M | --125.47M | ---- | ---- | -1.57%125K | -99.86%129K | -99.91%127K |
Interest paid - financing | ---- | 99.52%-26K | 71.68%-1.99M | 44.92%-5.4M | 7.69%-7.02M | 44.63%-9.8M | -2.08%-7.61M | -31.12%-17.69M | ---7.45M | -104.66%-13.5M |
Other items of the financing business | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --89.3M |
Adjustment item of financing business | ---- | ---- | ---- | ---- | ---4.57M | ---- | ---- | ---- | ---- | ---- |
Net cash from financing operations | 99.87%-97K | -101.47%-798K | -182.33%-74.43M | 202.66%54.45M | 693.12%90.4M | -53.16%17.99M | -167.52%-15.24M | -54.89%38.41M | -75.56%22.57M | -43.21%85.15M |
Effect of rate | -123.33%-7K | -106.73%-21K | 30.43%30K | 1,400.00%312K | 121.10%23K | 98.61%-24K | -117.17%-109K | -491.86%-1.73M | 1,121.15%635K | 243.97%442K |
Net Cash | 30.06%-4.05M | 94.64%-1.35M | 20.05%-5.79M | -192.61%-25.25M | -119.08%-7.24M | 253.51%27.27M | 504.55%37.94M | 80.82%-17.76M | 63.14%-9.38M | -490.36%-92.62M |
Begining period cash | -19.60%5.64M | -78.04%7.02M | -78.04%7.02M | 578.08%31.96M | 578.08%31.96M | -80.53%4.71M | -80.53%4.71M | -79.20%24.21M | -79.20%24.21M | 25.19%116.39M |
Cash at the end | 25.93%1.59M | -19.60%5.64M | -94.90%1.26M | -78.04%7.02M | -41.83%24.74M | 578.08%31.96M | 175.03%42.54M | -80.53%4.71M | -83.00%15.47M | -79.20%24.21M |
Cash balance analysis | ||||||||||
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS | HKAS |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | -- | -- | Evergreen (Hong Kong) Certified Public Accountants Limited | -- | Evergreen (Hong Kong) Certified Public Accountants Limited | -- | Dahua Ma Shiyun Certified Public Accountants Co., Ltd. | -- | Deloitte Guan Huang Chen Fang Certified Public Accountants |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.